[PANAMY] YoY TTM Result on 30-Sep-2018 [#2]

Stock

[PANAMY] PANASONIC MANUFACTURING MSIA

Announcement Date

26-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- 8.99%

YoY- 4.79%

Quarter Report

PANAMY's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	921,913	920,040	1,093,498	1,208,120	1,138,132	1,129,070	979,229	-0.99%
YoY %	0.20%	-15.86%	-9.49%	6.15%	0.80%	15.30%	-	-
Horiz. %	94.15%	93.96%	111.67%	123.37%	116.23%	115.30%	100.00%	-
PBT	112,462	109,912	130,074	160,892	147,917	185,157	157,689	-5.47%
YoY %	2.32%	-15.50%	-19.15%	8.77%	-20.11%	17.42%	-	-
Horiz. %	71.32%	69.70%	82.49%	102.03%	93.80%	117.42%	100.00%	-
Tax	-12,965	-13,322	-25,710	-33,829	-26,666	-41,265	-35,340	-15.37%
YoY %	2.68%	48.18%	24.00%	-26.86%	35.38%	-16.77%	-	-
Horiz. %	36.69%	37.70%	72.75%	95.72%	75.46%	116.77%	100.00%	-
NP	99,497	96,590	104,364	127,063	121,251	143,892	122,349	-3.38%
YoY %	3.01%	-7.45%	-17.86%	4.79%	-15.73%	17.61%	-	-
Horiz. %	81.32%	78.95%	85.30%	103.85%	99.10%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	99,497	96,590	104,364	127,063	121,251	143,892	122,349	-3.38%
YoY %	3.01%	-7.45%	-17.86%	4.79%	-15.73%	17.61%	-	-
Horiz. %	81.32%	78.95%	85.30%	103.85%	99.10%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.53%	12.12%	19.77%	21.03%	18.03%	22.29%	22.41%	-
YoY %	-4.87%	-38.69%	-5.99%	16.64%	-19.11%	-0.54%	-	-
Horiz. %	51.45%	54.08%	88.22%	93.84%	80.46%	99.46%	100.00%	-
Total Cost	822,416	823,450	989,134	1,081,057	1,016,881	985,178	856,880	-0.68%
YoY %	-0.13%	-16.75%	-8.50%	6.31%	3.22%	14.97%	-	-
Horiz. %	95.98%	96.10%	115.43%	126.16%	118.67%	114.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	743,531	742,923	766,614	799,417	823,108	772,689	713,158	0.69%
YoY %	0.08%	-3.09%	-4.10%	-2.88%	6.53%	8.35%	-	-
Horiz. %	104.26%	104.17%	107.50%	112.10%	115.42%	108.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	99,015	120,277	137,285	150,650	71,072	84,436	9,111	48.77%
YoY %	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	826.75%	-	-
Horiz. %	1,086.76%	1,320.13%	1,506.80%	1,653.50%	780.07%	926.75%	100.00%	-
Div Payout %	99.52%	124.52%	131.55%	118.56%	58.62%	58.68%	7.45%	-
YoY %	-20.08%	-5.34%	10.96%	102.25%	-0.10%	687.65%	-	-
Horiz. %	1,335.84%	1,671.41%	1,765.77%	1,591.41%	786.85%	787.65%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	743,531	742,923	766,614	799,417	823,108	772,689	713,158	0.69%
YoY %	0.08%	-3.09%	-4.10%	-2.88%	6.53%	8.35%	-	-
Horiz. %	104.26%	104.17%	107.50%	112.10%	115.42%	108.35%	100.00%	-
NOSH	60,746	60,746	60,746	60,746	60,746	60,746	60,746	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	10.79%	10.50%	9.54%	10.52%	10.65%	12.74%	12.49%	-
YoY %	2.76%	10.06%	-9.32%	-1.22%	-16.41%	2.00%	-	-
Horiz. %	86.39%	84.07%	76.38%	84.23%	85.27%	102.00%	100.00%	-
ROE	13.38%	13.00%	13.61%	15.89%	14.73%	18.62%	17.16%	-
YoY %	2.92%	-4.48%	-14.35%	7.88%	-20.89%	8.51%	-	-
Horiz. %	77.97%	75.76%	79.31%	92.60%	85.84%	108.51%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	1,517.65	1,514.57	1,800.12	1,988.81	1,873.59	1,858.67	1,612.01	-0.99%
YoY %	0.20%	-15.86%	-9.49%	6.15%	0.80%	15.30%	-	-
Horiz. %	94.15%	93.96%	111.67%	123.37%	116.23%	115.30%	100.00%	-
EPS	163.79	159.01	171.80	209.17	199.60	236.87	201.41	-3.38%
YoY %	3.01%	-7.44%	-17.87%	4.79%	-15.73%	17.61%	-	-
Horiz. %	81.32%	78.95%	85.30%	103.85%	99.10%	117.61%	100.00%	-
DPS	163.00	198.00	226.00	248.00	117.00	139.00	15.00	48.77%
YoY %	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	826.67%	-	-
Horiz. %	1,086.67%	1,320.00%	1,506.67%	1,653.33%	780.00%	926.67%	100.00%	-
NAPS	12.24	12.23	12.62	13.16	13.55	12.72	11.74	0.69%
YoY %	0.08%	-3.09%	-4.10%	-2.88%	6.53%	8.35%	-	-
Horiz. %	104.26%	104.17%	107.50%	112.10%	115.42%	108.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 60,746
RPS	1,517.66	1,514.57	1,800.12	1,988.81	1,873.60	1,858.68	1,612.01	-0.99%
YoY %	0.20%	-15.86%	-9.49%	6.15%	0.80%	15.30%	-	-
Horiz. %	94.15%	93.96%	111.67%	123.37%	116.23%	115.30%	100.00%	-
EPS	163.79	159.01	171.80	209.17	199.60	236.88	201.41	-3.38%
YoY %	3.01%	-7.44%	-17.87%	4.79%	-15.74%	17.61%	-	-
Horiz. %	81.32%	78.95%	85.30%	103.85%	99.10%	117.61%	100.00%	-
DPS	163.00	198.00	226.00	248.00	117.00	139.00	15.00	48.77%
YoY %	-17.68%	-12.39%	-8.87%	111.97%	-15.83%	826.67%	-	-
Horiz. %	1,086.67%	1,320.00%	1,506.67%	1,653.33%	780.00%	926.67%	100.00%	-
NAPS	12.24	12.23	12.62	13.16	13.55	12.72	11.74	0.69%
YoY %	0.08%	-3.09%	-4.10%	-2.88%	6.53%	8.35%	-	-
Horiz. %	104.26%	104.17%	107.50%	112.10%	115.42%	108.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	30.04	28.42	37.80	38.56	38.42	36.00	20.80	-
P/RPS	1.98	1.88	2.10	1.94	2.05	1.94	1.29	7.39%
YoY %	5.32%	-10.48%	8.25%	-5.37%	5.67%	50.39%	-	-
Horiz. %	153.49%	145.74%	162.79%	150.39%	158.91%	150.39%	100.00%	-
P/EPS	18.34	17.87	22.00	18.43	19.25	15.20	10.33	10.03%
YoY %	2.63%	-18.77%	19.37%	-4.26%	26.64%	47.14%	-	-
Horiz. %	177.54%	172.99%	212.97%	178.41%	186.35%	147.14%	100.00%	-
EY	5.45	5.59	4.55	5.42	5.20	6.58	9.68	-9.12%
YoY %	-2.50%	22.86%	-16.05%	4.23%	-20.97%	-32.02%	-	-
Horiz. %	56.30%	57.75%	47.00%	55.99%	53.72%	67.98%	100.00%	-
DY	5.43	6.97	5.98	6.43	3.05	3.86	0.72	39.99%
YoY %	-22.09%	16.56%	-7.00%	110.82%	-20.98%	436.11%	-	-
Horiz. %	754.17%	968.06%	830.56%	893.06%	423.61%	536.11%	100.00%	-
P/NAPS	2.45	2.32	3.00	2.93	2.84	2.83	1.77	5.56%
YoY %	5.60%	-22.67%	2.39%	3.17%	0.35%	59.89%	-	-
Horiz. %	138.42%	131.07%	169.49%	165.54%	160.45%	159.89%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	30/11/20	25/11/19	26/11/18	24/11/17	29/11/16	27/11/15	-
Price	29.90	31.06	37.14	38.20	39.80	34.58	22.56	-
P/RPS	1.97	2.05	2.06	1.92	2.12	1.86	1.40	5.85%
YoY %	-3.90%	-0.49%	7.29%	-9.43%	13.98%	32.86%	-	-
Horiz. %	140.71%	146.43%	147.14%	137.14%	151.43%	132.86%	100.00%	-
P/EPS	18.25	19.53	21.62	18.26	19.94	14.60	11.20	8.46%
YoY %	-6.55%	-9.67%	18.40%	-8.43%	36.58%	30.36%	-	-
Horiz. %	162.95%	174.38%	193.04%	163.04%	178.04%	130.36%	100.00%	-
EY	5.48	5.12	4.63	5.48	5.02	6.85	8.93	-7.80%
YoY %	7.03%	10.58%	-15.51%	9.16%	-26.72%	-23.29%	-	-
Horiz. %	61.37%	57.33%	51.85%	61.37%	56.22%	76.71%	100.00%	-
DY	5.45	6.37	6.09	6.49	2.94	4.02	0.66	42.12%
YoY %	-14.44%	4.60%	-6.16%	120.75%	-26.87%	509.09%	-	-
Horiz. %	825.76%	965.15%	922.73%	983.33%	445.45%	609.09%	100.00%	-
P/NAPS	2.44	2.54	2.94	2.90	2.94	2.72	1.92	4.07%
YoY %	-3.94%	-13.61%	1.38%	-1.36%	8.09%	41.67%	-	-
Horiz. %	127.08%	132.29%	153.12%	151.04%	153.12%	141.67%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

971

HLIND

HONG LEONG INDUSTRIES BHD

961

GENTING

GENTING BHD

533

YTLPOWR

YTL POWER INTERNATIONAL BHD

528

JCY

JCY INTERNATIONAL BERHAD

487

ARMADA

BUMI ARMADA BERHAD

487

DNEX

DAGANG NEXCHANGE BERHAD

453

TSH

TSH RESOURCES BHD

422

MAYBANK

MALAYAN BANKING BHD

399

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More